As of 2024-10-08, the Intrinsic Value of IDT Corp (IDT) is
40.74 USD. This IDT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.10 USD, the upside of IDT Corp is
6.90%.
The range of the Intrinsic Value is 34.84 - 49.97 USD
40.74 USD
Intrinsic Value
IDT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.84 - 49.97 |
40.74 |
6.9% |
| DCF (Growth 10y) |
39.68 - 56.08 |
46.10 |
21.0% |
| DCF (EBITDA 5y) |
25.77 - 33.57 |
27.89 |
-26.8% |
| DCF (EBITDA 10y) |
31.69 - 40.60 |
34.38 |
-9.8% |
| Fair Value |
35.16 - 35.16 |
35.16 |
-7.73% |
| P/E |
21.26 - 36.66 |
27.03 |
-29.0% |
| EV/EBITDA |
22.99 - 31.63 |
24.77 |
-35.0% |
| EPV |
44.70 - 55.27 |
49.99 |
31.2% |
| DDM - Stable |
9.89 - 21.04 |
15.47 |
-59.4% |
| DDM - Multi |
15.12 - 25.77 |
19.12 |
-49.8% |
IDT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
965.45 |
| Beta |
0.45 |
| Outstanding shares (mil) |
25.34 |
| Enterprise Value (mil) |
825.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.48% |
| Cost of Debt |
4.48% |
| WACC |
5.99% |